	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,739	£17,158	£17,587	£84,223
Total Expenses	£14,082	£14,156	£14,222	£14,305	£14,391	£71,156
Profit Before Tax	£2,166	£2,336	£2,517	£2,852	£3,196	£13,067
Profit After Tax	£1,755	£1,892	£2,039	£2,310	£2,588	£10,584
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£1,758	£8,392	£13,642	£17,750	£13,345	£54,886
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	54%